Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MK BAGERI ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.8% 5.8%   Bankruptcy risk   2.8% 3.5% 1.9% 2.4% 3.9% 8.8% 16.7% 16.4%   Credit score (0-100)   61 54 69 62 50 27 10 11   Credit rating   BBB BBB A BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.4 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,468 1,822 2,414 3,367 3,118 2,887 0.0 0.0   EBITDA   833 373 515 612 251 -594 0.0 0.0   EBIT   705 143 285 376 2.4 -656 0.0 0.0   Pre-tax profit (PTP)   634.8 60.9 220.1 325.1 -53.4 -735.6 0.0 0.0   Net earnings   489.1 34.8 177.4 249.3 -93.1 -727.3 0.0 0.0   Pre-tax profit without non-rec. items   635 60.9 220 325 -53.4 -736 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   992 791 561 443 309 247 0.0 0.0   Shareholders equity total   516 551 728 978 885 157 77.4 77.4   Interest-bearing liabilities   119 22.7 37.8 57.8 12.6 104 0.0 0.0   Balance sheet total (assets)   1,737 1,248 1,817 2,283 1,895 1,275 77.4 77.4   Net Debt   -279 -315 -1,160 -1,709 -1,212 -88.1 -77.4 -77.4     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   2,468 1,822 2,414 3,367 3,118 2,887 0.0 0.0   Gross profit growth   87.0% -26.2% 32.5% 39.5% -7.4% -7.4% -100.0% 0.0%   Employees   0 6 6 9 9 10 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 0.0% 11.1% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,737 1,248 1,817 2,283 1,895 1,275 77 77   Balance sheet change%   163.3% -28.1% 45.6% 25.6% -17.0% -32.7% -93.9% 0.0%   Added value   832.6 372.6 515.2 611.8 238.1 -593.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   782 -431 -460 -354 -382 -124 -247 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   28.6% 7.8% 11.8% 11.2% 0.1% -22.7% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   58.9% 9.6% 18.7% 18.4% 0.1% -41.4% 0.0% 0.0%   ROI %   200.5% 22.3% 41.2% 41.4% 0.3% -113.2% 0.0% 0.0%   ROE %   180.0% 6.5% 27.7% 29.2% -10.0% -139.6% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   29.7% 44.1% 40.1% 42.8% 46.7% 12.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -33.5% -84.6% -225.1% -279.3% -482.3% 14.8% 0.0% 0.0%   Gearing %   23.0% 4.1% 5.2% 5.9% 1.4% 66.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   117.6% 115.4% 217.9% 106.8% 158.7% 137.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.6 1.1 1.4 1.4 0.8 0.0 0.0   Current Ratio   0.4 0.7 1.2 1.4 1.5 0.8 0.0 0.0   Cash and cash equivalent   397.9 337.9 1,197.5 1,766.6 1,224.4 192.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -707.7 -207.1 182.7 531.0 521.5 -244.4 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 62 86 68 26 -59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 62 86 68 28 -59 0 0   EBIT / employee   0 24 48 42 0 -66 0 0   Net earnings / employee   0 6 30 28 -10 -73 0 0